ZipRecruiter, Inc. (ZIP) DCF Valuation

ZipRecruiter, Inc. (ZIP) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

ZipRecruiter, Inc. (ZIP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to assess the intrinsic value of ZipRecruiter, Inc.? Our ZIP DCF Calculator integrates real-world data with extensive customization features, enabling you to refine projections and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 429.6 418.1 741.1 904.6 645.7 755.5 884.0 1,034.4 1,210.3 1,416.1
Revenue Growth, % 0 -2.66 77.25 22.06 -28.62 17.01 17.01 17.01 17.01 17.01
EBITDA 3.8 80.9 1.1 113.3 111.6 75.8 88.7 103.8 121.4 142.1
EBITDA, % 0.87485 19.34 0.14882 12.52 17.28 10.03 10.03 10.03 10.03 10.03
Depreciation 14.6 15.5 14.9 10.7 11.6 18.3 21.4 25.0 29.3 34.3
Depreciation, % 3.4 3.71 2 1.18 1.8 2.42 2.42 2.42 2.42 2.42
EBIT -10.8 65.4 -13.7 102.6 99.9 57.5 67.3 78.8 92.2 107.8
EBIT, % -2.52 15.63 -1.85 11.34 15.48 7.61 7.61 7.61 7.61 7.61
Total Cash 35.5 114.5 254.6 570.4 520.1 322.8 377.7 441.9 517.1 605.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25.6 21.0 41.7 44.4 27.2
Account Receivables, % 5.95 5.03 5.62 4.91 4.22
Inventories .0 3.7 .0 4.9 .0 2.2 2.5 3.0 3.5 4.0
Inventories, % 0.000000233 0.89132 0 0.53833 0 0.28593 0.28593 0.28593 0.28593 0.28593
Accounts Payable 8.5 13.5 24.9 21.2 11.8 19.2 22.5 26.3 30.8 36.1
Accounts Payable, % 1.97 3.23 3.35 2.34 1.83 2.55 2.55 2.55 2.55 2.55
Capital Expenditure -10.4 -7.4 -13.3 -10.5 -.9 -11.0 -12.9 -15.1 -17.6 -20.6
Capital Expenditure, % -2.41 -1.76 -1.8 -1.17 -0.14217 -1.46 -1.46 -1.46 -1.46 -1.46
Tax Rate, % 30.41 30.41 30.41 30.41 30.41 30.41 30.41 30.41 30.41 30.41
EBITAT -11.9 87.4 5.3 85.1 69.6 40.6 47.5 55.5 65.0 76.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.8 101.4 1.3 74.0 93.0 41.4 52.3 61.2 71.6 83.7
WACC, % 8.05 8.05 5.8 7.67 7.37 7.39 7.39 7.39 7.39 7.39
PV UFCF
SUM PV UFCF 245.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 87
Terminal Value 2,570
Present Terminal Value 1,799
Enterprise Value 2,045
Net Debt 273
Equity Value 1,772
Diluted Shares Outstanding, MM 106
Equity Value Per Share 16.75

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ZIP financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on ZipRecruiter’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Job Market Analysis: Access in-depth insights into job trends and hiring patterns.
  • Customizable Job Alerts: Set personalized notifications for job openings that match your criteria.
  • User-Friendly Interface: Navigate easily through job listings and application processes.
  • Employer Dashboard: Tools for employers to manage job postings and track candidate applications.
  • Data-Driven Insights: Leverage analytics to understand job market dynamics and make informed decisions.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review ZipRecruiter’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as job growth, customer acquisition costs, and churn rates (highlighted cells).
  4. Step 4: Watch the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment strategies.

Why Choose This Job Search Platform?

  • User-Friendly Interface: Tailored for both job seekers and employers.
  • Customizable Job Alerts: Set preferences to receive personalized job notifications.
  • Real-Time Job Listings: Access up-to-date job openings as they become available.
  • Comprehensive Resources: Equipped with tools and tips for effective job searching.
  • Relied Upon by Companies: Trusted by businesses to find top talent efficiently.

Who Should Use ZipRecruiter, Inc. (ZIP)?

  • Job Seekers: Find the best job opportunities tailored to your skills and experience.
  • Employers: Streamline the hiring process by accessing a diverse pool of talent.
  • Recruitment Agencies: Enhance client offerings with advanced job matching technology.
  • Students and Graduates: Explore entry-level positions and internships to kickstart your career.
  • HR Professionals: Utilize data-driven insights to improve recruitment strategies and outcomes.

What the Template Contains

  • Historical Data: Includes ZipRecruiter’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate ZipRecruiter’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of ZipRecruiter’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.